Log In/Sign Up
Your email has been sent.
Creekside Apartments 32 E Main St 32 Unit Apartment Building $9,422,460 CAD ($294,452 CAD/Unit) 5.46% Cap Rate Winters, CA 95694



INVESTMENT HIGHLIGHTS
- Strong In-Place Performance with Proven Rent Growth
- Low-Density Site with Long-Term Flexibility
- Favorable Demographic and Economic Trends
- Desirable Unit Mix and Unit Sizes
- Accessible Growth Location
- Attractive Yield Profile and Leverage Options
EXECUTIVE SUMMARY
Investment Highlights
1) Strong In-Place Performance with Proven Rent Growth
The property generates a 5.49% cap rate on current income and has recently achieved rents approximately 12% above current averages, indicating a clear path to 6.66%+ cap rate upon stabilization. The demonstrated rent trajectory provides a reliable foundation for continued income growth.
2) Desirable Unit Mix and Unit Sizes
The community consists exclusively of large two-bedroom floor plans averaging over 1,000 square feet, all with in-unit laundry hook ups in the two bedroom two bath units and forced-air HVAC. This unit composition attracts long-term tenants and minimizes turnover relative to buildings with a higher concentration of one-bedroom units and studios.
3) Low-Density Site with Long-Term Flexibility
The 3.78-acre parcel provides an attractive low-density layout with open green space and ample parking. The site design supports potential amenity enhancements or future
redevelopment options, offering investors flexibility over multiple business plans.
4) Accessible Growth Location
Situated in Winters, California, the property benefits from direct access to Interstate 505 and Highway 128, connecting residents to Davis (UC Davis), Vacaville, Sacramento, and the Napa Valley. The area continues to attract renters seeking affordability and quality of life within reach of regional job centers.
5) Favorable Demographic and Economic Trends
Within a five-mile radius, Winters boasts a median household income of $93,700, a median home value exceeding $520,000, and a limited supply of multifamily housing. Local employment is anchored by UC Davis, Mariani Nut Company, and the Winters Joint Unified School District, supporting consistent rental demand.
6)Attractive Yield Profile and Leverage Options
The asset supports in-place cash-on-cash returns of 5.5% (interest-only) with the potential to achieve 9.4% total return at recently acheived rents. This performance, combined with favorable financing availability, positions Creekside Apartments as a strong cash-flowing investment with near-term upside.
1) Strong In-Place Performance with Proven Rent Growth
The property generates a 5.49% cap rate on current income and has recently achieved rents approximately 12% above current averages, indicating a clear path to 6.66%+ cap rate upon stabilization. The demonstrated rent trajectory provides a reliable foundation for continued income growth.
2) Desirable Unit Mix and Unit Sizes
The community consists exclusively of large two-bedroom floor plans averaging over 1,000 square feet, all with in-unit laundry hook ups in the two bedroom two bath units and forced-air HVAC. This unit composition attracts long-term tenants and minimizes turnover relative to buildings with a higher concentration of one-bedroom units and studios.
3) Low-Density Site with Long-Term Flexibility
The 3.78-acre parcel provides an attractive low-density layout with open green space and ample parking. The site design supports potential amenity enhancements or future
redevelopment options, offering investors flexibility over multiple business plans.
4) Accessible Growth Location
Situated in Winters, California, the property benefits from direct access to Interstate 505 and Highway 128, connecting residents to Davis (UC Davis), Vacaville, Sacramento, and the Napa Valley. The area continues to attract renters seeking affordability and quality of life within reach of regional job centers.
5) Favorable Demographic and Economic Trends
Within a five-mile radius, Winters boasts a median household income of $93,700, a median home value exceeding $520,000, and a limited supply of multifamily housing. Local employment is anchored by UC Davis, Mariani Nut Company, and the Winters Joint Unified School District, supporting consistent rental demand.
6)Attractive Yield Profile and Leverage Options
The asset supports in-place cash-on-cash returns of 5.5% (interest-only) with the potential to achieve 9.4% total return at recently acheived rents. This performance, combined with favorable financing availability, positions Creekside Apartments as a strong cash-flowing investment with near-term upside.
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $9,422,460 CAD | Apartment Style | Garden |
| Price Per Unit | $294,452 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 3.78 AC |
| Cap Rate | 5.46% | Building Size | 32,000 SF |
| Gross Rent Multiplier | 9.02 | Average Occupancy | 97% |
| No. Units | 32 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1989 |
| Property Subtype | Apartment | ||
| Zoning | R-3 | ||
| Price | $9,422,460 CAD |
| Price Per Unit | $294,452 CAD |
| Sale Type | Investment |
| Cap Rate | 5.46% |
| Gross Rent Multiplier | 9.02 |
| No. Units | 32 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 3.78 AC |
| Building Size | 32,000 SF |
| Average Occupancy | 97% |
| No. Stories | 2 |
| Year Built | 1989 |
| Zoning | R-3 |
AMENITIES
UNIT AMENITIES
- Balcony
- Cable Ready
- Dishwasher
- Disposal
- Ceiling Fans
- High Speed Internet Access
- Refrigerator
- Oven
- Range
- Carpet
- Dining Room
SITE AMENITIES
- Courtyard
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 16 | $2,319 CAD | 975 |
| 2+2 | 16 | $2,471 CAD | 1,033 |
1 1
Walk Score®
Very Walkable (74)
PROPERTY TAXES
| Parcel Number | 003-480-068-000 | Total Assessment | $3,092,271 CAD |
| Land Assessment | $461,844 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $2,630,427 CAD | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
003-480-068-000
Land Assessment
$461,844 CAD
Improvements Assessment
$2,630,427 CAD
Total Assessment
$3,092,271 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
1 of 32
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Creekside Apartments | 32 E Main St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
